253531

Deal Analyzer

Use the Deal Analyzer below to estimate the potential profit and return on investment from your next deal. Edit the assumptions to adjust the analyze.

Want to analyze a specific property?
See Zillow® Property Page
Favorite & Email Results
%
%
%
%

$39,518

Cash Investment

$40,051

Profit

101%

Return On Equity

203%

Annualized ROE

Purchase Cost
Purchase Price
$148,680
Buyer's Premium
Purchase Closing Costs
$2,189
Loan Points
$3,123
Loan Closing Costs
$4,469
Total Acquisition Cost
$158,462
Initial Loan Funding
$118,944
Cash Required to Close
$39,518
Cash Required for Rehab (Post Close)
$0
Total Cash Investment
$39,518

Loan Terms
Initial Loan Funding
$118,944
Rehab Loan Funding
$37,200
Total Loan Commitment
$156,144
Points
$3,123
Loan Closing Costs
$4,469
Interest Carry
$7,872
Total Financing Cost
$15,464

Closing Costs
Deed/Transfer Tax - County
%
$149
Escrow/Settlement/Processing Fee
Title - Owner's Policy
%
$1,041
HOA Estoppel & Unpaid Dues
Misc.
Total Purchase Closing
$2,189
Attorney's Fees and Loan Docs
Mortgage Taxes and Doc Stamps
%
$0
Title - Lender's Policy
Title Search
Wire/Courier
Recording and Mortgage
Lender Underwriting Fee
Appraisal
Lender Processing
Prepaid Interest Reserve (Months)
$0
Prepaid Insurance
Premium (Months)
$654
Misc.
Total Loan Closing
$4,469

Residual
As Repaired Value (ARV)
$260,200
Sale Costs
%
$15,612
Property Taxes
%
$676
Property Insurance
%
$327
Interest Carry - Purchase Loan Funding
$6,245
Interest Carry - Rehab Loan Funding
$1,628
Net Exit Price
$235,712
Cash Investment
$39,518
Loan payoff
$156,144
Estimated Profit
$40,051
Favorite & Email Results
Disclaimer: Information on estimated costs and profitability is provided for informational purposes and is deemed to be valid and reliable, but is not guaranteed. It is your sole responsibility to independently confirm and verify all information upon which you may rely or use.